Highlights

[MBG] YoY Quarter Result on 2007-01-31 [#4]

Stock [MBG]: MINTYE BHD
Announcement Date 23-Mar-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2007
Quarter 31-Jan-2007  [#4]
Profit Trend QoQ -     -76.58%    YoY -     9.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 12,153 10,947 14,428 13,548 12,648 13,878 12,788 -0.84%
  YoY % 11.02% -24.13% 6.50% 7.12% -8.86% 8.52% -
  Horiz. % 95.03% 85.60% 112.82% 105.94% 98.91% 108.52% 100.00%
PBT 1,273 565 2,273 1,377 1,013 2,146 1,845 -5.99%
  YoY % 125.31% -75.14% 65.07% 35.93% -52.80% 16.31% -
  Horiz. % 69.00% 30.62% 123.20% 74.63% 54.91% 116.31% 100.00%
Tax -350 -72 -832 -400 -186 -413 -443 -3.85%
  YoY % -386.11% 91.35% -108.00% -115.05% 54.96% 6.77% -
  Horiz. % 79.01% 16.25% 187.81% 90.29% 41.99% 93.23% 100.00%
NP 923 493 1,441 977 827 1,733 1,402 -6.72%
  YoY % 87.22% -65.79% 47.49% 18.14% -52.28% 23.61% -
  Horiz. % 65.83% 35.16% 102.78% 69.69% 58.99% 123.61% 100.00%
NP to SH 876 529 1,348 923 843 1,733 1,402 -7.53%
  YoY % 65.60% -60.76% 46.05% 9.49% -51.36% 23.61% -
  Horiz. % 62.48% 37.73% 96.15% 65.83% 60.13% 123.61% 100.00%
Tax Rate 27.49 % 12.74 % 36.60 % 29.05 % 18.36 % 19.25 % 24.01 % 2.28%
  YoY % 115.78% -65.19% 25.99% 58.22% -4.62% -19.83% -
  Horiz. % 114.49% 53.06% 152.44% 120.99% 76.47% 80.17% 100.00%
Total Cost 11,230 10,454 12,987 12,571 11,821 12,145 11,386 -0.23%
  YoY % 7.42% -19.50% 3.31% 6.34% -2.67% 6.67% -
  Horiz. % 98.63% 91.81% 114.06% 110.41% 103.82% 106.67% 100.00%
Net Worth 102,199 60,526 102,010 98,372 96,429 91,818 89,218 2.29%
  YoY % 68.85% -40.67% 3.70% 2.01% 5.02% 2.91% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.91% 100.00%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 102,199 60,526 102,010 98,372 96,429 91,818 89,218 2.29%
  YoY % 68.85% -40.67% 3.70% 2.01% 5.02% 2.91% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.91% 100.00%
NOSH 60,833 60,526 60,720 60,723 60,647 60,807 60,692 0.04%
  YoY % 0.51% -0.32% -0.00% 0.13% -0.26% 0.19% -
  Horiz. % 100.23% 99.73% 100.05% 100.05% 99.93% 100.19% 100.00%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 7.59 % 4.50 % 9.99 % 7.21 % 6.54 % 12.49 % 10.96 % -5.93%
  YoY % 68.67% -54.95% 38.56% 10.24% -47.64% 13.96% -
  Horiz. % 69.25% 41.06% 91.15% 65.78% 59.67% 113.96% 100.00%
ROE 0.86 % 0.87 % 1.32 % 0.94 % 0.87 % 1.89 % 1.57 % -9.54%
  YoY % -1.15% -34.09% 40.43% 8.05% -53.97% 20.38% -
  Horiz. % 54.78% 55.41% 84.08% 59.87% 55.41% 120.38% 100.00%
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 19.98 18.09 23.76 22.31 20.85 22.82 21.07 -0.88%
  YoY % 10.45% -23.86% 6.50% 7.00% -8.63% 8.31% -
  Horiz. % 94.83% 85.86% 112.77% 105.89% 98.96% 108.31% 100.00%
EPS 1.44 0.87 2.22 1.52 1.39 2.85 2.31 -7.57%
  YoY % 65.52% -60.81% 46.05% 9.35% -51.23% 23.38% -
  Horiz. % 62.34% 37.66% 96.10% 65.80% 60.17% 123.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6800 1.0000 1.6800 1.6200 1.5900 1.5100 1.4700 2.25%
  YoY % 68.00% -40.48% 3.70% 1.89% 5.30% 2.72% -
  Horiz. % 114.29% 68.03% 114.29% 110.20% 108.16% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 19.99 18.00 23.73 22.28 20.80 22.83 21.03 -0.84%
  YoY % 11.06% -24.15% 6.51% 7.12% -8.89% 8.56% -
  Horiz. % 95.05% 85.59% 112.84% 105.94% 98.91% 108.56% 100.00%
EPS 1.44 0.87 2.22 1.52 1.39 2.85 2.31 -7.57%
  YoY % 65.52% -60.81% 46.05% 9.35% -51.23% 23.38% -
  Horiz. % 62.34% 37.66% 96.10% 65.80% 60.17% 123.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6809 0.9955 1.6778 1.6180 1.5860 1.5102 1.4674 2.29%
  YoY % 68.85% -40.67% 3.70% 2.02% 5.02% 2.92% -
  Horiz. % 114.55% 67.84% 114.34% 110.26% 108.08% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 1.0500 1.0200 1.0100 1.0700 1.2200 1.4500 1.3200 -
P/RPS 5.26 5.64 4.25 4.80 5.85 6.35 6.26 -2.86%
  YoY % -6.74% 32.71% -11.46% -17.95% -7.87% 1.44% -
  Horiz. % 84.03% 90.10% 67.89% 76.68% 93.45% 101.44% 100.00%
P/EPS 72.92 116.70 45.50 70.39 87.77 50.88 57.14 4.14%
  YoY % -37.51% 156.48% -35.36% -19.80% 72.50% -10.96% -
  Horiz. % 127.62% 204.24% 79.63% 123.19% 153.61% 89.04% 100.00%
EY 1.37 0.86 2.20 1.42 1.14 1.97 1.75 -3.99%
  YoY % 59.30% -60.91% 54.93% 24.56% -42.13% 12.57% -
  Horiz. % 78.29% 49.14% 125.71% 81.14% 65.14% 112.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 1.02 0.60 0.66 0.77 0.96 0.90 -5.77%
  YoY % -38.24% 70.00% -9.09% -14.29% -19.79% 6.67% -
  Horiz. % 70.00% 113.33% 66.67% 73.33% 85.56% 106.67% 100.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 26/03/10 25/03/09 28/03/08 23/03/07 29/03/06 30/03/05 30/03/04 -
Price 1.0200 0.6400 0.8800 1.1000 1.2000 1.2400 1.4000 -
P/RPS 5.11 3.54 3.70 4.93 5.75 5.43 6.64 -4.27%
  YoY % 44.35% -4.32% -24.95% -14.26% 5.89% -18.22% -
  Horiz. % 76.96% 53.31% 55.72% 74.25% 86.60% 81.78% 100.00%
P/EPS 70.83 73.23 39.64 72.37 86.33 43.51 60.61 2.63%
  YoY % -3.28% 84.74% -45.23% -16.17% 98.41% -28.21% -
  Horiz. % 116.86% 120.82% 65.40% 119.40% 142.44% 71.79% 100.00%
EY 1.41 1.37 2.52 1.38 1.16 2.30 1.65 -2.58%
  YoY % 2.92% -45.63% 82.61% 18.97% -49.57% 39.39% -
  Horiz. % 85.45% 83.03% 152.73% 83.64% 70.30% 139.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.61 0.64 0.52 0.68 0.75 0.82 0.95 -7.11%
  YoY % -4.69% 23.08% -23.53% -9.33% -8.54% -13.68% -
  Horiz. % 64.21% 67.37% 54.74% 71.58% 78.95% 86.32% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers